|
FY2026
12 months to Apr 30, 2026
|
FY2025
12 months to Apr 30, 2025
|
FY2024
12 months to Apr 30, 2024
|
FY2023
12 months to Apr 30, 2023
|
FY2022
12 months to Apr 30, 2022
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Loss (Gain) from change in fair value of derivative liabilities | |||||
| Financing Cost | |||||
| Extinguishment of Convertible Notes Payable | |||||
| Non-cash financing cost | |||||
| Write off convertible notes | |||||
| Shares issued for services | |||||
| Expense recognition of stock options | |||||
| Stocks issued as note holder incentive | |||||
| Conversion of notes payable to equity | |||||
| Provision for credit losses | |||||
| Default shares issued | |||||
| Changes in operating assets and liabilities | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid expenses | |||||
| Other assets | |||||
| Accounts payable and accrued expenses | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Bank overdraft | |||||
| Proceeds from sale of stock | |||||
| Net Proceeds from notes payable | |||||
| Change in related parties | |||||
| Conversion of promissory notes | |||||
| Repayments of notes payable | |||||
| Repayment of related party loans | |||||
| Net cash provided by financing activities | |||||
| Net (decrease) increase in cash | |||||
| Cash and cash equivalents, beginning of period | |||||
| Cash and cash equivalents , end of period | |||||
| Cash paid for: | |||||
| Interest | |||||
Loading...